MGAME CORP.

058630 KRX Technology Technology
KOSDAQ
₩4,045.00
-0.86%
Delayed · cached 15 min

Fair value analysis

058630
MGAME CORP.
TechnologyTechnology
₩4,045.00
Close used for this calculation
₩9,513.82Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
85/100
Profitability19/25
Returns18/25
Balance Sheet23/25
Efficiency25/25
Growth19/25
Exceptional
Quality radar
85Prof.19/25Ret.18/25Eff.25/25B.Sht23/25Growth19/25

Consensus fair value

₩9,513.82
Below FV
▲ +135.2% against the close used
Model range ₩4,233.54 – ₩39,261.60
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear₩4,233.54Fair value₩9,513.82Bull₩39,261.60
FairClose
52-week traded range
52W low ₩3,970.0052W high ₩4,800.00

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

MGAME CORP. closed at ₩4,045.00, 57.5% below the consensus fair value of ₩9,513.82 drawn from 10 valuation models.

Financial DNA score 85/100 — Exceptional. P/E of 4.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₩4,233.54
+4.7%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₩11,725.05
+189.9%
√(22.5 × EPS × BVPS)
EPS=861, BVPS=7096.49
Graham Formula
₩39,261.60
+870.6%
EPS × (8.5 + 2g) × 4.4 ÷ FD_Rate
g=12.9%, FD=3.3%
P/E Fair Value
₩17,220.00
+325.7%
EPS × 20x (sector P/E)
EPS=861, Sector P/E=20x
Peter Lynch (PEG)
₩11,063.85
+173.5%
EPS × Growth% (PEG = 1 is fair)
EPS=861, g=12.9%
EV/EBITDA
₩15,505.97
+283.3%
(EBITDA × 16.4x − Net Debt) ÷ Shares
EBITDA=17.55B
Dividend Discount (DDM)
₩7,208.19
+78.2%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=133.49, r=10%, g=8%
Book Value (P/B)
₩10,130.24
+150.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=7096.49, ROE=11.7%, g=6%, r=10%
Reverse DCF
₩4,045.00
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: -10% | Historical: 12.9%
Margin of Safety
₩13,582.54
+235.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=18110.05, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.